Highlights

[ASIAPAC] YoY TTM Result on 2019-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 23-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     -4.84%    YoY -     10.76%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 163,306 146,735 166,451 258,634 194,628 189,560 309,887 -10.12%
  YoY % 11.29% -11.84% -35.64% 32.89% 2.67% -38.83% -
  Horiz. % 52.70% 47.35% 53.71% 83.46% 62.81% 61.17% 100.00%
PBT 44,752 73,224 63,665 17,651 97,282 514,276 45,929 -0.43%
  YoY % -38.88% 15.01% 260.69% -81.86% -81.08% 1,019.72% -
  Horiz. % 97.44% 159.43% 138.62% 38.43% 211.81% 1,119.72% 100.00%
Tax -3,141 -23,101 -18,283 -6,590 -15,058 -148,596 -4,134 -4.47%
  YoY % 86.40% -26.35% -177.44% 56.24% 89.87% -3,494.48% -
  Horiz. % 75.98% 558.81% 442.26% 159.41% 364.25% 3,594.48% 100.00%
NP 41,611 50,123 45,382 11,061 82,224 365,680 41,795 -0.07%
  YoY % -16.98% 10.45% 310.29% -86.55% -77.51% 774.94% -
  Horiz. % 99.56% 119.93% 108.58% 26.46% 196.73% 874.94% 100.00%
NP to SH 41,733 50,134 45,262 11,086 82,252 365,692 41,800 -0.03%
  YoY % -16.76% 10.76% 308.28% -86.52% -77.51% 774.86% -
  Horiz. % 99.84% 119.94% 108.28% 26.52% 196.78% 874.86% 100.00%
Tax Rate 7.02 % 31.55 % 28.72 % 37.33 % 15.48 % 28.89 % 9.00 % -4.05%
  YoY % -77.75% 9.85% -23.06% 141.15% -46.42% 221.00% -
  Horiz. % 78.00% 350.56% 319.11% 414.78% 172.00% 321.00% 100.00%
Total Cost 121,695 96,612 121,069 247,573 112,404 -176,120 268,092 -12.32%
  YoY % 25.96% -20.20% -51.10% 120.25% 163.82% -165.69% -
  Horiz. % 45.39% 36.04% 45.16% 92.35% 41.93% -65.69% 100.00%
Net Worth 1,088,983 1,505,224 1,440,952 914,137 864,370 782,977 383,347 18.99%
  YoY % -27.65% 4.46% 57.63% 5.76% 10.40% 104.25% -
  Horiz. % 284.07% 392.65% 375.89% 238.46% 225.48% 204.25% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 0 0 0 0 2,957 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 0.81 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,088,983 1,505,224 1,440,952 914,137 864,370 782,977 383,347 18.99%
  YoY % -27.65% 4.46% 57.63% 5.76% 10.40% 104.25% -
  Horiz. % 284.07% 392.65% 375.89% 238.46% 225.48% 204.25% 100.00%
NOSH 1,037,127 1,488,847 1,488,587 962,249 993,529 989,857 968,048 1.15%
  YoY % -30.34% 0.02% 54.70% -3.15% 0.37% 2.25% -
  Horiz. % 107.14% 153.80% 153.77% 99.40% 102.63% 102.25% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 25.48 % 34.16 % 27.26 % 4.28 % 42.25 % 192.91 % 13.49 % 11.17%
  YoY % -25.41% 25.31% 536.92% -89.87% -78.10% 1,330.02% -
  Horiz. % 188.88% 253.22% 202.08% 31.73% 313.19% 1,430.02% 100.00%
ROE 3.83 % 3.33 % 3.14 % 1.21 % 9.52 % 46.71 % 10.90 % -15.98%
  YoY % 15.02% 6.05% 159.50% -87.29% -79.62% 328.53% -
  Horiz. % 35.14% 30.55% 28.81% 11.10% 87.34% 428.53% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 15.75 9.86 11.18 26.88 19.59 19.15 32.01 -11.14%
  YoY % 59.74% -11.81% -58.41% 37.21% 2.30% -40.17% -
  Horiz. % 49.20% 30.80% 34.93% 83.97% 61.20% 59.83% 100.00%
EPS 4.02 3.37 3.04 1.15 8.28 36.94 4.32 -1.19%
  YoY % 19.29% 10.86% 164.35% -86.11% -77.59% 755.09% -
  Horiz. % 93.06% 78.01% 70.37% 26.62% 191.67% 855.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0500 1.0110 0.9680 0.9500 0.8700 0.7910 0.3960 17.63%
  YoY % 3.86% 4.44% 1.89% 9.20% 9.99% 99.75% -
  Horiz. % 265.15% 255.30% 244.44% 239.90% 219.70% 199.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 15.60 14.02 15.90 24.71 18.60 18.11 29.61 -10.12%
  YoY % 11.27% -11.82% -35.65% 32.85% 2.71% -38.84% -
  Horiz. % 52.68% 47.35% 53.70% 83.45% 62.82% 61.16% 100.00%
EPS 3.99 4.79 4.32 1.06 7.86 34.94 3.99 -
  YoY % -16.70% 10.88% 307.55% -86.51% -77.50% 775.69% -
  Horiz. % 100.00% 120.05% 108.27% 26.57% 196.99% 875.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0406 1.4383 1.3769 0.8735 0.8259 0.7482 0.3663 18.99%
  YoY % -27.65% 4.46% 57.63% 5.76% 10.38% 104.26% -
  Horiz. % 284.08% 392.66% 375.89% 238.47% 225.47% 204.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1050 0.1250 0.1450 0.1700 0.1750 0.2450 0.2900 -
P/RPS 0.67 1.27 1.30 0.63 0.89 1.28 0.91 -4.97%
  YoY % -47.24% -2.31% 106.35% -29.21% -30.47% 40.66% -
  Horiz. % 73.63% 139.56% 142.86% 69.23% 97.80% 140.66% 100.00%
P/EPS 2.61 3.71 4.77 14.76 2.11 0.66 6.72 -14.57%
  YoY % -29.65% -22.22% -67.68% 599.53% 219.70% -90.18% -
  Horiz. % 38.84% 55.21% 70.98% 219.64% 31.40% 9.82% 100.00%
EY 38.32 26.94 20.97 6.78 47.31 150.79 14.89 17.05%
  YoY % 42.24% 28.47% 209.29% -85.67% -68.63% 912.69% -
  Horiz. % 257.35% 180.93% 140.83% 45.53% 317.73% 1,012.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.22 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.10 0.12 0.15 0.18 0.20 0.31 0.73 -28.18%
  YoY % -16.67% -20.00% -16.67% -10.00% -35.48% -57.53% -
  Horiz. % 13.70% 16.44% 20.55% 24.66% 27.40% 42.47% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 23/08/19 28/08/18 28/08/17 29/08/16 27/08/15 21/08/14 -
Price 0.1100 0.1300 0.1500 0.1600 0.1650 0.1800 0.3350 -
P/RPS 0.70 1.32 1.34 0.60 0.84 0.94 1.05 -6.53%
  YoY % -46.97% -1.49% 123.33% -28.57% -10.64% -10.48% -
  Horiz. % 66.67% 125.71% 127.62% 57.14% 80.00% 89.52% 100.00%
P/EPS 2.73 3.86 4.93 13.89 1.99 0.49 7.76 -15.97%
  YoY % -29.27% -21.70% -64.51% 597.99% 306.12% -93.69% -
  Horiz. % 35.18% 49.74% 63.53% 178.99% 25.64% 6.31% 100.00%
EY 36.58 25.90 20.27 7.20 50.17 205.24 12.89 18.97%
  YoY % 41.24% 27.78% 181.53% -85.65% -75.56% 1,492.24% -
  Horiz. % 283.79% 200.93% 157.25% 55.86% 389.22% 1,592.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.66 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.10 0.13 0.15 0.17 0.19 0.23 0.85 -29.98%
  YoY % -23.08% -13.33% -11.76% -10.53% -17.39% -72.94% -
  Horiz. % 11.76% 15.29% 17.65% 20.00% 22.35% 27.06% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. 上升股:国家能源 阻力RM10.94 南洋行家论股
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
PARTNERS & BROKERS